Gaotu Techedu Inc
NYSE:GOTU

Watchlist Manager
Gaotu Techedu Inc Logo
Gaotu Techedu Inc
NYSE:GOTU
Watchlist
Price: 2.99 USD 4.18% Market Closed
Market Cap: 760.5m USD

Relative Value

The Relative Value of one GOTU stock under the Base Case scenario is 4.9 USD. Compared to the current market price of 2.99 USD, Gaotu Techedu Inc is Undervalued by 39%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

GOTU Relative Value
Base Case
4.9 USD
Undervaluation 39%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
68
vs Industry
41
Median 3Y
1.7
Median 5Y
2
Industry
1.2
Forward
0.9
vs History
vs Industry
4
Median 3Y
-3.7
Median 5Y
-1.7
Industry
15.2
Forward
-19.2
vs History
58
vs Industry
50
Median 3Y
4.2
Median 5Y
4.6
Industry
8.1
vs History
58
vs Industry
39
Median 3Y
4.4
Median 5Y
4.8
Industry
12.6
vs History
41
vs Industry
21
Median 3Y
2.1
Median 5Y
2.2
Industry
1.6
vs History
66
vs Industry
66
Median 3Y
0.7
Median 5Y
0.9
Industry
1.4
Forward
0.4
vs History
65
vs Industry
76
Median 3Y
1
Median 5Y
1.3
Industry
2.9
vs History
vs Industry
0
Median 3Y
-2.9
Median 5Y
-2.4
Industry
7.7
Forward
-8.8
vs History
vs Industry
0
Median 3Y
-2.8
Median 5Y
-2.3
Industry
10.5
Forward
-5.3
vs History
61
vs Industry
61
Median 3Y
1.8
Median 5Y
2.2
Industry
8.4
vs History
61
vs Industry
55
Median 3Y
1.9
Median 5Y
2.3
Industry
10.7
vs History
68
vs Industry
45
Median 3Y
1.1
Median 5Y
1.3
Industry
1.2

Multiples Across Competitors

GOTU Competitors Multiples
Gaotu Techedu Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CN
Gaotu Techedu Inc
NYSE:GOTU
760.5m USD 1.2 -5.3 -2 -2
US
Duolingo Inc
NASDAQ:DUOL
17.2B USD 22.9 193.7 218.1 255.1
ZA
Advtech Ltd
JSE:ADH
17B Zac 0 0 0 0
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
7.7B USD 1.6 19.5 8.1 8.1
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
7B USD 2.6 50.1 22.7 31.7
ZA
Stadio Holdings Ltd
JSE:SDO
6.8B Zac 0 0 0 0
US
Stride Inc
NYSE:LRN
6.1B USD 2.8 22.8 13.2 17.6
CN
TAL Education Group
NYSE:TAL
5.5B USD 2.7 46.4 975.3 975.3
ZA
Curro Holdings Ltd
JSE:COH
5.4B Zac 0 0 0 0
US
Grand Canyon Education Inc
NASDAQ:LOPE
5.1B USD 4.9 22.4 15.1 17.1
US
PowerSchool Holdings Inc
NYSE:PWSC
4.7B USD 6.3 -83.6 36.4 370.4
P/E Multiple
Earnings Growth PEG
CN
Gaotu Techedu Inc
NYSE:GOTU
Average P/E: 59.1
Negative Multiple: -5.3
N/A N/A
US
Duolingo Inc
NASDAQ:DUOL
193.7
55%
3.5
ZA
A
Advtech Ltd
JSE:ADH
Not Available
14%
N/A
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
19.5
33%
0.6
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
50.1
32%
1.6
ZA
S
Stadio Holdings Ltd
JSE:SDO
Not Available N/A N/A
US
Stride Inc
NYSE:LRN
22.8
21%
1.1
CN
TAL Education Group
NYSE:TAL
46.4
N/A N/A
ZA
C
Curro Holdings Ltd
JSE:COH
Not Available N/A N/A
US
Grand Canyon Education Inc
NASDAQ:LOPE
22.4
N/A N/A
US
PowerSchool Holdings Inc
NYSE:PWSC
Negative Multiple: -83.6 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
Gaotu Techedu Inc
NYSE:GOTU
Average EV/EBITDA: 184.1
Negative Multiple: -2
N/A N/A
US
Duolingo Inc
NASDAQ:DUOL
218.1
92%
2.4
ZA
A
Advtech Ltd
JSE:ADH
Not Available
13%
N/A
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
8.1
30%
0.3
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
22.7
19%
1.2
ZA
S
Stadio Holdings Ltd
JSE:SDO
Not Available N/A N/A
US
Stride Inc
NYSE:LRN
13.2
22%
0.6
CN
TAL Education Group
NYSE:TAL
975.3
N/A N/A
ZA
C
Curro Holdings Ltd
JSE:COH
Not Available N/A N/A
US
Grand Canyon Education Inc
NASDAQ:LOPE
15.1
N/A N/A
US
PowerSchool Holdings Inc
NYSE:PWSC
36.4
31%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
Gaotu Techedu Inc
NYSE:GOTU
Average EV/EBIT: 239.3
Negative Multiple: -2
N/A N/A
US
Duolingo Inc
NASDAQ:DUOL
255.1
79%
3.2
ZA
A
Advtech Ltd
JSE:ADH
Not Available N/A N/A
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
8.1
34%
0.2
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
31.7
23%
1.4
ZA
S
Stadio Holdings Ltd
JSE:SDO
Not Available N/A N/A
US
Stride Inc
NYSE:LRN
17.6
30%
0.6
CN
TAL Education Group
NYSE:TAL
975.3
N/A N/A
ZA
C
Curro Holdings Ltd
JSE:COH
Not Available N/A N/A
US
Grand Canyon Education Inc
NASDAQ:LOPE
17.1
N/A N/A
US
PowerSchool Holdings Inc
NYSE:PWSC
370.4
109%
3.4